It’s the middle of internet week! I’ve already seen 30+ demos, in addition to Meetup Co-Founder Scott Heiferman smashing an iPad on stage at the tech meetup last night (which was at NYU’ Skirball center). One theme that has been recurrent is that people are unaware of the structure of angel investments. So, I thought I’d give a brief overview of one common structure. Please note there is an excel file you can download at the bottom of the post. It includes detailed notes and may be helpful to have open as you go through the post.
Many seed stage internet businesses look to angels to help them kickstart their companies through growth capital, as well as expertise. It seems that many people are confused as to what a typical angel investment might “cost” them in equity. And, while “a convertible note with a 10% PIK and a 25% discount to the series A” (also known as the “plain vanilla” angel structure) may make sense to some people, I thought I’d break down how to interpret that in case there were any non finance geeks out there who were trying to understand what the terms of an angel investment actually mean.
The Basics
I think it’s easiest to use an example to explain this type of investment. So, Joe is the founder of Newco which is a website that does some sort of location/game based virtual good (insert other buzz words) service. Joe needs to raise $500,000 to hire a few developers and a sales person. Joe finds an angel investor who just happens to have a lot of experience in location/game based virtual good services. Joe’s investor, let’s call her Ms. Jenna, gives him $500,000 and they use the plain vanilla (read typical) angel structure.
Instead of putting a value on the company now, the investor, will get equity based off of the valuation used in Joe’s Series A round of financing (more on that later). Presumably, when Joe raises his Series A, he will have a few customers, some revenues, and a much better picture for how his company will actually operate. His company will therefore be more easily valued.
The PIK
PIK stands for paid in kind. Ms. Jenna is putting up $500,000, and expects Joe to pay her 10% in interest each year. But, Joe doesn’t have any cash as he is a pre-revenue startup. So, instead of paying in cash, Joe is going to take the value of the dollars he would pay Ms. Jenna, and add that to the principal of the investment.
In our example, in the first year, Joe will take the 10% interest payment (worth $500,000 x 10% = $50,000) and add that to the principal of the investment, which will now be $500,000 + $50,000 = $550,000. In the next year, Joe will be charged 10% on that new principal. His new interest payment is $550,000 x 10% = $55,000. And his new principal amount is $550,000 + $55,000 = $605,000. For those familiar, this is the same concept as a negatively amortizing loan. Instead of paying interest in cash, it is paid as principal, which is the same as saying it is paid in kind (PIK).
The Equity Part of the Equation
We are going to pretend that Joe had a rough go of it and doesn’t raise his series A for 5 years. In year 5, the principal value of Ms. Jenna’s investment is now $805,225 (please see attached excel to see the calculations, rows 19 and 20 – we just added the 10% interest in each of the 5 years). The series A investor gives Joe $1 million dollars at a $4 million post-money valuation meaning that they will get $1 mm/$4 mm = 25% of Newco’s equity. For the difference in pre vs post money valuations, please see the attached excel cell C14.
We said that the angel investment would be invested at a 25% discount to the series A. This means that instead of investing at a $4 million valuation, Ms. Jenna’s dollars get put to work at a $4,000,000 x (1-25%) = $3 million valuation. And, her $500,000 originally invested has grown to $805,225 due to the interest which has been paid in kind. So, her ownership in the company will be $805,225/$3,000,000 = 27%.
At the risk of complicating things, it is worth noting that Ms. Jenna’s original angel investment can also come with a valuation cap, meaning that there is a maximum value that her dollars can be put to work at. In the excel, I have put this at $10,000,000 so it doesn’t come into play. But, if Joe’s company was worth $20,000,000 in 5 years when he raised his series A, Ms. Jenna’s equity would be calculated using a valuation of $10,000,000, not the typical 25% discount we have used in our example. You can see how this benefits the angel investor in the case that they company does take off. Ms. Jenna will invest her money at a $10,000,000 valuation as opposed to a $ 15,000,000 valuation ($20,000,000 x (1-25%) = $15,000,000) which would give her a larger equity stake in the company.
End Result
Joe has now raised $1.5 million and is hopefully well on his way to a successful career at the helm of Newco. He has given up 25% to his series A investors, and 27% to his angel investor Ms. Jenna, and so retains 48% for himself and the rest of his team.
The attached excel sheet has all of these calculations and is set up in a way that you can play around with different assumptions. Please feel free to email me with any questions! phil (at) philstrazzulla (dot) com. Also, please note that this is meant to be an overview of one type of common angel structure and that there are definitely more out there. Enjoy!
Right now it appears like Movable Type is the top blogging
platform out there right now. (from what I’ve read) Is that what you’re
using on your blog?
I would like to thank you for the efforts you’ve put in penning this site.
I really hope to check out the same high-grade content by you in the future as well.
In fact, your creative writing abilities has motivated
me to get my own, personal blog now 😉
I relish, cause I discovered exactly what I used to be looking for.
You have ended my four day lengthy hunt! God Bless you
man. Have a nice day. Bye
When someone writes an post he/she retains the
idea of a user in his/her mind that how a user can know it.
Therefore that’s why this post is great. Thanks!
Wow, this article is pleasant, my younger sister is analyzing these
kinds of things, thus I am going to let know her.
Sweet blog! I found it while browsing on Yahoo
News. Do you have any tips on how to get listed in Yahoo News?
I’ve been trying for a while but I never seem to get there!
Appreciate it
Thanks for every other excellent article. Where else may just anybody get that type of info in such a perfect manner of writing?
I have a presentation subsequent week, and I’m at the look for such info.
I do consider all of the ideas you’ve presented on your post.
They are very convincing and will definitely work.
Nonetheless, the posts are too quick for newbies.
May you please prolong them a little from next time?
Thanks for the post.
After exploring a handful of the blog articles on your web page, I honestly appreciate your technique of writing a blog.
I added it to my bookmark website list and will be checking back in the near future.
Take a look at my website too and tell me how you feel.
Way cool! Some extremely valid points! I appreciate you writing this article and the rest of
the website is also very good.
This is a great tip especially to those fresh to the blogosphere.
Brief but very precise information… Many thanks for sharing this one.
A must read article!
It is appropriate time to make some plans for the future and it is time to be happy.
I have read this post and if I could I desire to suggest you few interesting things or suggestions.
Perhaps you can write next articles referring to this article.
I want to read more things about it!
After I originally left a comment I seem to have clicked the -Notify
me when new comments are added- checkbox and from now on every time a comment is added I
receive 4 emails with the exact same comment.
There has to be an easy method you can remove me from that service?
Many thanks!
Pretty section of content. I just stumbled upon your web
site and in accession capital to assert that I get in fact enjoyed account
your blog posts. Any way I will be subscribing to your augment and even I achievement you access consistently rapidly.
Awesome! Its in fact remarkable article, I have got much
clear idea concerning from this paragraph.
My partner and I stumbled over here by a different web address and thought
I might check things out. I like what I see so i am just following you.
Look forward to looking over your web page repeatedly.
Appreciate this post. Let me try it out.
Hey there, You’ve done an excellent job. I will definitely digg it
and personally suggest to my friends. I’m sure they’ll
be benefited from this site.
Hey there superb website! Does running a blog such as this
require a massive amount work? I’ve no expertise
in computer programming but I had been hoping to start my own blog in the near future.
Anyway, should you have any ideas or tips for new blog owners please share.
I know this is off subject nevertheless I simply wanted to ask.
Many thanks!
Thanks for the marvelous posting! I really enjoyed reading it,
you are a great author.I will always bookmark your blog and definitely will
come back down the road. I want to encourage you to continue your great writing, have a nice evening!
If you desire to grow your knowledge just keep visiting this
web site and be updated with the latest information posted
here.
It’s in point of fact a nice and useful piece of info. I am glad that you just shared this
useful information with us. Please keep us up to date like this.
Thanks for sharing.
This is very interesting, You are a very skilled blogger.
I’ve joined your feed and look forward to seeking more of your
wonderful post. Also, I have shared your website in my social networks!
Hello i am kavin, its my first time to commenting anywhere, when i read this
post i thought i could also make comment due to this brilliant piece of writing.
This is the perfect website for anybody who would like
to find out about this topic. You understand a whole
lot its almost tough to argue with you (not that
I really would want to…HaHa). You certainly put a
brand new spin on a topic that has been written about for ages.
Wonderful stuff, just excellent!
Way cool! Some extremely valid points! I appreciate you penning this article plus the rest of the website is
really good.
If you wish for to take a great deal from this
post then you have to apply these techniques to your won website.
It is not my first time to go to see this web page, i am browsing this web site dailly and obtain nice
facts from here daily.
Attractive section of content. I just stumbled upon your weblog and in accession capital to assert that I acquire actually enjoyed account
your blog posts. Any way I’ll be subscribing to your augment and even I achievement you access consistently quickly.
I don’t know whether it’s just me or if perhaps everybody else encountering issues with
your site. It looks like some of the text on your posts are running off the
screen. Can somebody else please provide feedback and let me know if this is happening to them as well?
This could be a problem with my web browser because I’ve had this happen previously.
Cheers
Write more, thats all I have to say. Literally, it seems as
though you relied on the video to make your point.
You obviously know what youre talking about, why throw away your
intelligence on just posting videos to your blog when you could be giving us something informative to read?
Please let me know if you’re looking for a article author for your blog.
You have some really good posts and I believe I would be a
good asset. If you ever want to take some of the load off,
I’d love to write some material for your blog in exchange for a link
back to mine. Please shoot me an email if interested.
Many thanks!
Its not my first time to go to see this web page, i am browsing
this site dailly and obtain pleasant facts from here daily.
It’s fantastic that you are getting ideas from this piece of writing as well as from our argument made
at this time.
Hello, i think that i saw you visited my weblog thus i came to go back the
desire?.I am trying to in finding things to improve my web site!I guess its ok to make
use of a few of your concepts!!
I’m not sure exactly why but this blog is loading incredibly slow for me.
Is anyone else having this issue or is it a problem on my end?
I’ll check back later on and see if the problem still exists.
This post is really a fastidious one it helps new
web visitors, who are wishing in favor of blogging.
Hi, Neat post. There is an issue along with your site in web explorer,
could test this? IE nonetheless is the market leader and a huge component to people will
leave out your excellent writing due to this problem.
Hi would you mind sharing which blog platform you’re working with?
I’m planning to start my own blog in the near future but I’m
having a difficult time selecting between BlogEngine/Wordpress/B2evolution and Drupal.
The reason I ask is because your layout seems different
then most blogs and I’m looking for something unique.
P.S Apologies for getting off-topic but I had to ask!
Hi! I know this is kind of off topic but I was wondering if you knew
where I could get a captcha plugin for my comment form? I’m
using the same blog platform as yours and I’m having problems finding one?
Thanks a lot!
Pretty section of content. I just stumbled upon your website and in accession capital to assert that I get in fact enjoyed account your blog posts.
Any way I will be subscribing to your augment and even I achievement you access consistently fast.
I visited many blogs except the audio quality for audio
songs existing at this web site is truly superb.
What i do not understood is in fact how you’re no longer actually
much more smartly-preferred than you may be now. You are so intelligent.
You know therefore significantly in the case of this topic,
produced me individually consider it from so many varied angles.
Its like women and men are not fascinated unless it’s something to accomplish
with Girl gaga! Your own stuffs excellent.
Always care for it up!
Hi! I just want to offer you a huge thumbs up for the great information you’ve got here on this post.
I am returning to your web site for more soon.
Have you ever thought about writing an e-book
or guest authoring on other websites? I have a blog
based upon on the same information you discuss and would love
to have you share some stories/information. I know my readers would enjoy your work.
If you’re even remotely interested, feel free to shoot me
an e-mail.
Hello! I know this is kind of off topic but I was wondering which blog platform are you
using for this site? I’m getting tired of WordPress because
I’ve had problems with hackers and I’m looking at alternatives for another platform.
I would be great if you could point me in the direction of a good platform.
Thanks , I’ve just been looking for information about this subject for a long time and yours is
the greatest I have found out so far. But, what concerning
the conclusion? Are you positive concerning
the supply?
Very good info. Lucky me I came across your blog by chance (stumbleupon).
I’ve saved it for later!
That is a good tip especially to those new to the blogosphere.
Brief but very accurate info… Thanks for sharing this one.
A must read article!
It’s going to be finish of mine day, but before ending I am reading this wonderful piece of writing
to improve my knowledge.